Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Diversified Financials
/
Global Payments
GPN
Global Payments
Global Payments will reach new heights with a 34% upside potential
MA
Maxell
Not Invested
Community Contributor
Published
12 Jan 25
Updated
20 Jan 25
22
Set Fair Value
0
votes
3
Share
Maxell
's Fair Value
US$142.00
37.5% undervalued
intrinsic discount
20 Jan
US$88.82
1Y
-19.5%
7D
2.8%
Loading
1Y
-19.5%
7D
2.8%
Author's Valuation
US$142.0
37.5% undervalued
intrinsic discount
Maxell's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Maxell
's
Fair Value
US$142.0
37.5% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-144m
20b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$19.5b
Earnings US$2.7b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.25%
Diversified Financial revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.18%
Calculation
US$2.66b
Earnings '30
x
19.72x
PE Ratio '30
=
US$52.39b
Market Cap '30
US$52.39b
Market Cap '30
/
250.75m
No. shares '30
=
US$208.94
Share Price '30
US$208.94
Share Price '30
Discounted to 2025 @ 8.03% p.a.
=
US$142.03
Fair Value '25
